VINSTRA BIL-DEMONTERING AS

2640 VINSTRA

Finances

Share Ownership

Return on Equity

13,31 %

Current Ratio

12,92

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 127 000	1 406 000	240 000	301 000
Net Income	424 000	874 000	76 000	−28 000
Total Assets	3 406 000	3 274 000	1 899 000	1 814 000
Total Equity	3 186 000	2 762 000	1 887 000	1 811 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 127 000	1 406 000	240 000	301 000
Expenditure	589 000	288 000	162 000	329 000
Operating Profit	538 000	1 118 000	78 000	−28 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	538 000	1 119 000	78 000	−28 000
Tax	114 000	244 000	2 000	0
Net Income	424 000	874 000	76 000	−28 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	886 000	270 000	0	0
Total Current Assets	2 520 000	3 004 000	1 899 000	1 814 000
Total Assets	3 406 000	3 274 000	1 899 000	1 814 000
Total Retained Equity	2 936 000	2 512 000	1 637 000	1 561 000
Total Equity	3 186 000	2 762 000	1 887 000	1 811 000
Total Long-Term Debt	26 000	0	0	0
Total Current Debt	195 000	512 000	12 000	3 000
Total Equity and Debt	3 406 000	3 274 000	1 899 000	1 814 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	974 000	1 280 000	210 000	301 000
Other Income	153 000	126 000	31 000	0
Revenue	1 127 000	1 406 000	240 000	301 000
Cost of Goods Sold	95 000	14 000	2 000	301 000
Salary Costs	42 000	47 000	30 000	0
Depreciation	98 000	3 000	0	0
Impairment	0	0	0	0
Expenditure	589 000	288 000	162 000	329 000
Operating Profit	538 000	1 118 000	78 000	−28 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	0	0	0
Net Income	424 000	874 000	76 000	−28 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	886 000	270 000	0	0
Total Tangible Assets	886 000	270 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	886 000	270 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	950 000	927 000	293 000	223 000
Total Current Assets	2 520 000	3 004 000	1 899 000	1 814 000
Total Assets	3 406 000	3 274 000	1 899 000	1 814 000
Total Equity	3 186 000	2 762 000	1 887 000	1 811 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	26 000	0	0	0
Creditors	44 000	2 000	7 000	3 000
Unpaid Taxes	55 000	263 000	0	0
Dividends	0	0	0	0
Other Current Debt	7 000	4 000	3 000	0
Total Current Debt	195 000	512 000	12 000	3 000
Total Equity and Debt	3 406 000	3 274 000	1 899 000	1 814 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,31 %	31,64 %	4,03 %	−1,55 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	47,74 %	79,52 %	32,5 %	−9,3 %
Current Ratio	12,92	5,87	158,25	604,67
Quick Ratio	12,92	5,87	158,25	604,67
Equity Ratio	0,94	0,84	0,99	1
Gross Profit Margin	91,57 %	99 %	99,17 %	0 %